Jaipur-based house of direct-to-consumer lifestyle brands, anchored by Menhood, a male grooming and below-the-belt personal-care brand.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 7 | 10 | 10 | 10 |
| Reserves | -0 | 0 | 2 | 3 | 18 | 20 | 31 |
| Borrowings | 0 | 0 | 1 | 2 | 1 | 2 | 1 |
| Other Liabilities | 0 | 1 | 2 | 2 | 3 | 6 | 2 |
| Total Liabilities | 0 | 2 | 6 | 14 | 32 | 38 | 44 |
| AssetsFixed Assets | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 16 |
| Other Assets | 0 | 1 | 6 | 13 | 31 | 37 | 27 |
| Total Assets | 0 | 2 | 6 | 14 | 32 | 38 | 44 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -0 | 1 | -0 | -2 | -12 | 2 |
| Cash from Investing | -0 | -0 | -0 | -1 | -0 | -16 |
| Cash from Financing | 0 | 0 | 1 | 6 | 14 | 10 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -0 | 0 | -0 | -3 | -12 | 2 |
| FCF Margin | — | — | — | — | — | — |
The Earnings Per Share over the last 12 months.
Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).
Pre-filled with the lower of median (35.7×) and current (39.4×) PE — the conservative anchor.
The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.
At 10% growth and a 36× exit, ₹212 only delivers your return if you pay ₹134. The price is currently baking in 19% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 36×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 5.92 |
| FY28 | 10.0% | 6.51 |
| FY29 | 10.0% | 7.16 |
| FY30 | 10.0% | 7.88 |
| FY31 | 10.0% | 8.66 |
| FY32 | 8.0% ·fade | 9.36 |
| FY33 | 6.0% ·fade | 9.92 |
Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.
Guides on how to read this kind of business and the numbers that matter.